Flat
W5
3 beds
1 bath
Gunnersbury Avenue, Ealing W5
London, England · W5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£-3,060
↘ -2%After 5 Years
Change In Property Value
£61,335
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,617 | £18,057 | £18,509 | £88,639 |
| Total Expenses | £18,187 | £18,263 | £18,330 | £18,416 | £18,503 | £91,699 |
| Profit Before Tax | £-1,087 | £-906 | £-713 | £-358 | £5 | £-3,060 |
| Profit After Tax | £-1,087 | £-906 | £-713 | £-358 | £5 | £-3,060 |
| Change In Property Value | £4 | £8,999 | £16,063 | £21,376 | £14,892 | £61,335 |
| Net Return | £-1,083 | £8,093 | £15,350 | £21,017 | £14,897 | £58,275 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 6% | 11% | 14% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change